[CYL] YoY Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
23-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 76.15%
YoY- -48.06%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 67,276 69,530 74,266 65,084 66,356 63,178 71,886 -1.09%
PBT 5,676 7,220 6,768 2,542 4,284 3,672 4,312 4.68%
Tax -960 -1,350 -1,570 -400 -160 -400 -300 21.37%
NP 4,716 5,870 5,198 2,142 4,124 3,272 4,012 2.72%
-
NP to SH 4,716 5,870 5,198 2,142 4,124 3,272 4,012 2.72%
-
Tax Rate 16.91% 18.70% 23.20% 15.74% 3.73% 10.89% 6.96% -
Total Cost 62,560 63,660 69,068 62,942 62,232 59,906 67,874 -1.34%
-
Net Worth 72,390 7,298,100 73,699 74,870 76,870 77,221 70,918 0.34%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 72,390 7,298,100 73,699 74,870 76,870 77,221 70,918 0.34%
NOSH 100,000 100,000 100,000 100,000 100,000 99,756 99,800 0.03%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 7.01% 8.44% 7.00% 3.29% 6.21% 5.18% 5.58% -
ROE 6.51% 0.08% 7.05% 2.86% 5.36% 4.24% 5.66% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 67.28 69.53 74.27 65.08 66.36 63.33 72.03 -1.12%
EPS 4.72 5.86 5.20 2.14 4.12 3.28 4.02 2.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7239 72.981 0.737 0.7487 0.7687 0.7741 0.7106 0.30%
Adjusted Per Share Value based on latest NOSH - 100,000
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 67.28 69.53 74.27 65.08 66.36 63.18 71.89 -1.09%
EPS 4.72 5.86 5.20 2.14 4.12 3.27 4.01 2.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7239 72.981 0.737 0.7487 0.7687 0.7722 0.7092 0.34%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.88 0.73 0.60 0.52 0.58 0.57 0.69 -
P/RPS 1.31 1.05 0.81 0.80 0.87 0.90 0.96 5.31%
P/EPS 18.66 12.44 11.54 24.28 14.06 17.38 17.16 1.40%
EY 5.36 8.04 8.66 4.12 7.11 5.75 5.83 -1.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.01 0.81 0.69 0.75 0.74 0.97 3.89%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 26/09/16 28/09/15 29/09/14 23/09/13 26/09/12 27/09/11 28/09/10 -
Price 0.855 0.73 0.57 0.54 0.47 0.44 0.52 -
P/RPS 1.27 1.05 0.77 0.83 0.71 0.69 0.72 9.91%
P/EPS 18.13 12.44 10.97 25.21 11.40 13.41 12.94 5.77%
EY 5.52 8.04 9.12 3.97 8.77 7.45 7.73 -5.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.01 0.77 0.72 0.61 0.57 0.73 8.32%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment